FN

Value 202020212022202320242025 TTM Total revenue 1.88 B2.26 B2.65 B2.88 B3.42 B4.64 B 4.64 B Gross profit 221.36 M278.59 M336.27 M356.12 M413.35 M556.51 M 556.51 M Operating expenses 38.06 M39.68 M49.31 M49.11 M142.34 M162 M 119.6 M Selling/general/admin expenses 70.57 M73.94 M77.67 M78.48 M87.47 M93.51 M 93.51 M Research & development —————— — Operating income 150.75 M204.52 M251.7 M277.61 M324.45 M462.89 M 462.89 M Non-Operating Income, Total -4.57 M144 K-2.15 M-78 K-10.39 M59.03 M 499 K Interest expense, net of interest capitalized 1.1 M432 K1.47 M124 K084 K — Non-Operating Income, excl. Interest Expenses -2.21 M1.34 M-3.47 M-489 K-10.22 M1.92 M 850 K Unusual income/expense -3.46 M-1.63 M-159 K287 K-178 K57.03 M 57.03 M Pretax income 150.48 M206.97 M260.1 M311.35 M355.18 M555.11 M 555.11 M Equity in earnings —————— — Taxes 2.14 M6.59 M12.18 M15.17 M22.65 M82.09 M 82.09 M Non-controlling/minority interest —————— — After tax other income/expense 450 K-1.39 M-601 K-311 K-131 K-409 K -409 K Net income before discontinued operations 148.34 M200.38 M247.91 M296.18 M332.53 M473.03 M 473.03 M Discontinued operations —————— — Net income 148.34 M200.38 M247.91 M296.18 M332.53 M473.03 M 473.03 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 148.34 M200.38 M247.91 M296.18 M332.53 M473.03 M 323.85 M Basic earnings per share (Basic EPS) 4.025.436.798.179.2313.21 13.21 Diluted earnings per share (Diluted EPS) 3.955.366.738.19.1713.05 13.05 Average basic shares outstanding 36.87 M36.88 M36.52 M36.25 M36.02 M35.81 M — Diluted shares outstanding 37.55 M37.39 M36.85 M36.56 M36.27 M36.25 M — EBITDA 221.66 M281.46 M331.25 M352.93 M319.85 M458.19 M — EBIT 183.31 M238.91 M286.96 M307.01 M271.01 M394.52 M — Cost of revenue 1.66 B1.98 B2.31 B2.53 B3.01 B4.08 B 4.08 B Other cost of goods sold —————2.68 M 2.68 M Depreciation & amortization (cash flow) 38.33 M42.52 M44.11 M45.8 M48.84 M63.68 M -2.02 M